[BAT] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[BAT] BRITISH AMERICAN TOBACCO (M)
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -2.8%
YoY- 3.16%
Quarter Report
Latest QR
Upcoming QR
BAT's Result
BAT's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 3,830,869 3,612,482 3,564,215 3,263,725 3,199,734 3,072,952 3,010,370 4.09%
PBT 1,002,901 1,001,949 832,970 1,082,815 1,046,625 920,338 840,302 2.99%
Tax -270,970 -282,269 -240,167 -300,731 -288,471 -257,461 -232,607 2.57%
NP 731,931 719,680 592,803 782,084 758,154 662,877 607,695 3.14%
-
NP to SH 731,931 719,680 592,803 782,084 758,154 662,877 607,695 3.14%
-
Tax Rate 27.02% 28.17% 28.83% 27.77% 27.56% 27.97% 27.68% -
Total Cost 3,098,938 2,892,802 2,971,412 2,481,641 2,441,580 2,410,075 2,402,675 4.33%
-
Net Worth 345,786 550,409 617,107 205,561 108,477 177,095 71,371 30.06%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 732,719 724,982 714,127 709,036 884,855 617,010 402,743 10.48%
Div Payout % 100.11% 100.74% 120.47% 90.66% 116.71% 93.08% 66.27% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 345,786 550,409 617,107 205,561 108,477 177,095 71,371 30.06%
NOSH 285,774 285,186 285,698 285,502 285,468 285,637 285,484 0.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 19.11% 19.92% 16.63% 23.96% 23.69% 21.57% 20.19% -
ROE 211.67% 130.75% 96.06% 380.46% 698.90% 374.30% 851.46% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 1,340.52 1,266.71 1,247.55 1,143.15 1,120.87 1,075.82 1,054.48 4.07%
EPS 256.12 252.35 207.49 273.93 265.58 232.07 212.86 3.13%
DPS 256.50 254.00 250.10 248.40 309.96 216.00 141.00 10.48%
NAPS 1.21 1.93 2.16 0.72 0.38 0.62 0.25 30.04%
Adjusted Per Share Value based on latest NOSH - 285,502
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 1,341.67 1,265.18 1,248.28 1,143.04 1,120.63 1,076.23 1,054.31 4.09%
EPS 256.34 252.05 207.61 273.91 265.53 232.16 212.83 3.14%
DPS 256.62 253.91 250.11 248.32 309.90 216.09 141.05 10.48%
NAPS 1.211 1.9277 2.1613 0.7199 0.3799 0.6202 0.25 30.06%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 41.25 43.25 40.25 45.75 43.50 35.50 37.00 -
P/RPS 3.08 3.41 3.23 4.00 3.88 3.30 3.51 -2.15%
P/EPS 16.11 17.14 19.40 16.70 16.38 15.30 17.38 -1.25%
EY 6.21 5.83 5.16 5.99 6.11 6.54 5.75 1.29%
DY 6.22 5.87 6.21 5.43 7.13 6.08 3.81 8.50%
P/NAPS 34.09 22.41 18.63 63.54 114.47 57.26 148.00 -21.69%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 21/02/08 15/02/07 23/03/06 24/02/05 25/02/04 24/02/03 21/02/02 -
Price 42.25 46.00 44.00 47.00 44.00 35.75 34.50 -
P/RPS 3.15 3.63 3.53 4.11 3.93 3.32 3.27 -0.62%
P/EPS 16.50 18.23 21.21 17.16 16.57 15.40 16.21 0.29%
EY 6.06 5.49 4.72 5.83 6.04 6.49 6.17 -0.29%
DY 6.07 5.52 5.68 5.29 7.04 6.04 4.09 6.79%
P/NAPS 34.92 23.83 20.37 65.28 115.79 57.66 138.00 -20.46%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment